Tokai Carbon Co Ltd
TSE:5301
Balance Sheet
Balance Sheet Decomposition
Tokai Carbon Co Ltd
Current Assets | 262.9B |
Cash & Short-Term Investments | 77.5B |
Receivables | 64.6B |
Other Current Assets | 120.8B |
Non-Current Assets | 377.1B |
Long-Term Investments | 31B |
PP&E | 223.8B |
Intangibles | 117.1B |
Other Non-Current Assets | 5.3B |
Current Liabilities | 137B |
Accounts Payable | 29.5B |
Accrued Liabilities | 4.4B |
Short-Term Debt | 67B |
Other Current Liabilities | 36.1B |
Non-Current Liabilities | 178.5B |
Long-Term Debt | 100.6B |
Other Non-Current Liabilities | 77.9B |
Balance Sheet
Tokai Carbon Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
14 862
|
16 045
|
16 528
|
22 152
|
46 797
|
52 695
|
67 174
|
78 858
|
70 909
|
77 465
|
|
Cash Equivalents |
14 862
|
16 045
|
16 528
|
22 152
|
46 797
|
52 695
|
67 174
|
78 858
|
70 909
|
77 465
|
|
Short-Term Investments |
0
|
7 000
|
12 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
33 823
|
26 775
|
23 640
|
29 751
|
54 633
|
50 400
|
41 214
|
56 434
|
64 923
|
64 630
|
|
Accounts Receivables |
33 823
|
26 775
|
23 640
|
29 751
|
54 633
|
50 400
|
41 214
|
56 434
|
64 923
|
64 630
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
41 297
|
34 251
|
20 732
|
27 564
|
58 788
|
86 379
|
63 797
|
72 478
|
101 330
|
109 331
|
|
Other Current Assets |
4 703
|
3 897
|
4 745
|
5 977
|
4 002
|
6 972
|
5 493
|
7 379
|
9 529
|
11 464
|
|
Total Current Assets |
94 685
|
87 968
|
77 645
|
85 444
|
164 220
|
196 446
|
177 678
|
215 149
|
246 691
|
262 890
|
|
PP&E Net |
67 581
|
56 629
|
43 122
|
51 405
|
80 312
|
101 343
|
125 007
|
144 165
|
181 948
|
223 804
|
|
Intangible Assets |
6 522
|
5 189
|
4 930
|
6 833
|
32 056
|
77 423
|
73 033
|
67 796
|
66 002
|
67 839
|
|
Goodwill |
7 581
|
6 135
|
5 604
|
9 510
|
29 749
|
64 543
|
60 316
|
55 553
|
52 837
|
49 212
|
|
Long-Term Investments |
30 590
|
24 681
|
24 377
|
28 121
|
17 204
|
18 842
|
17 492
|
21 802
|
22 548
|
30 980
|
|
Other Long-Term Assets |
3 480
|
3 472
|
3 146
|
3 417
|
6 327
|
4 275
|
6 183
|
8 038
|
6 439
|
5 280
|
|
Other Assets |
7 581
|
6 135
|
5 604
|
9 510
|
29 749
|
64 543
|
60 316
|
55 553
|
52 837
|
49 212
|
|
Total Assets |
210 439
N/A
|
184 074
-13%
|
158 824
-14%
|
184 730
+16%
|
329 868
+79%
|
462 872
+40%
|
459 709
-1%
|
512 503
+11%
|
576 465
+12%
|
640 005
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
16 051
|
11 397
|
9 591
|
14 522
|
26 001
|
28 935
|
18 647
|
26 228
|
32 272
|
29 469
|
|
Accrued Liabilities |
1 648
|
2 074
|
1 785
|
2 697
|
4 815
|
4 722
|
4 923
|
2 777
|
3 887
|
4 432
|
|
Short-Term Debt |
19 504
|
7 469
|
2 894
|
12 006
|
39 641
|
67 530
|
43 065
|
52 000
|
70 940
|
67 000
|
|
Current Portion of Long-Term Debt |
2 071
|
2 068
|
10 016
|
2 068
|
2 102
|
1 345
|
9 562
|
23 409
|
10 775
|
4 339
|
|
Other Current Liabilities |
5 623
|
8 118
|
4 742
|
5 577
|
19 095
|
15 009
|
16 459
|
26 004
|
28 822
|
31 731
|
|
Total Current Liabilities |
44 897
|
31 126
|
29 028
|
36 870
|
91 654
|
117 541
|
92 656
|
130 418
|
146 696
|
136 971
|
|
Long-Term Debt |
17 218
|
14 901
|
4 661
|
2 068
|
8 666
|
82 545
|
110 565
|
97 147
|
94 881
|
100 610
|
|
Deferred Income Tax |
10 274
|
7 872
|
6 037
|
9 281
|
14 309
|
21 431
|
21 409
|
18 499
|
24 171
|
30 251
|
|
Minority Interest |
2 359
|
2 055
|
1 998
|
763
|
20 692
|
21 137
|
23 548
|
27 360
|
32 041
|
35 612
|
|
Other Liabilities |
5 707
|
5 204
|
6 109
|
9 381
|
7 406
|
8 380
|
10 264
|
9 869
|
9 849
|
12 070
|
|
Total Liabilities |
80 455
N/A
|
61 158
-24%
|
47 833
-22%
|
58 363
+22%
|
142 727
+145%
|
251 034
+76%
|
258 442
+3%
|
283 293
+10%
|
307 638
+9%
|
315 514
+3%
|
|
Equity | |||||||||||
Common Stock |
20 436
|
20 436
|
20 436
|
20 436
|
20 436
|
20 436
|
20 436
|
20 436
|
20 436
|
20 436
|
|
Retained Earnings |
77 295
|
78 214
|
69 005
|
79 433
|
148 990
|
173 310
|
166 017
|
175 727
|
191 750
|
210 183
|
|
Additional Paid In Capital |
17 502
|
17 502
|
17 502
|
17 473
|
17 333
|
17 333
|
17 338
|
17 350
|
13 811
|
13 825
|
|
Unrealized Security Profit/Loss |
11 958
|
9 392
|
9 191
|
11 345
|
7 345
|
8 415
|
7 436
|
9 370
|
9 587
|
15 106
|
|
Treasury Stock |
7 227
|
7 243
|
7 250
|
7 253
|
7 258
|
7 260
|
7 248
|
7 244
|
7 236
|
7 225
|
|
Other Equity |
10 020
|
4 615
|
2 107
|
4 933
|
295
|
396
|
2 712
|
13 571
|
40 479
|
72 166
|
|
Total Equity |
129 984
N/A
|
122 916
-5%
|
110 991
-10%
|
126 367
+14%
|
187 141
+48%
|
211 838
+13%
|
201 267
-5%
|
229 210
+14%
|
268 827
+17%
|
324 491
+21%
|
|
Total Liabilities & Equity |
210 439
N/A
|
184 074
-13%
|
158 824
-14%
|
184 730
+16%
|
329 868
+79%
|
462 872
+40%
|
459 709
-1%
|
512 503
+11%
|
576 465
+12%
|
640 005
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|